Indian Toners & Developers Intrinsic Value
Indian Toners & Developers (INDTONER) median intrinsic value is ₹181.94 from 10 valuation models (range ₹111–₹273), vs current price ₹238.00 — -23.6% downside (Trading Above Calculated Value), margin of safety -30.8%. For current market price and key ratios, visit INDTONER stock overview.
INDTONER Valuation Methods Summary — DCF, Graham Number & P/E
Indian Toners & Developers intrinsic value across 10 models vs current price ₹238.00 — upside/downside and value range per method. Browse INDTONER quarterly financials for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹264.96 | ₹211.97 - ₹317.95 | +11.3% | EPS: ₹22.08, Sector P/E: 12x |
| Book Value Method | asset | ₹150.00 | ₹135.00 - ₹165.00 | -37.0% | Book Value/Share: ₹150.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹110.55 | ₹99.50 - ₹121.61 | -53.6% | Revenue/Share: ₹138.18, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹188.00 | ₹169.20 - ₹206.80 | -21.0% | EBITDA: ₹36.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹118.16 | ₹94.53 - ₹141.79 | -50.4% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹141.31 | ₹127.18 - ₹155.44 | -40.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹181.94 | ₹163.75 - ₹200.13 | -23.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹261.82 | ₹235.64 - ₹288.00 | +10.0% | ROE: 14.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹272.98 | ₹245.68 - ₹300.28 | +14.7% | EPS: ₹22.08, BVPS: ₹150.00 |
| Dividend Yield Method | dividend | ₹128.57 | ₹115.71 - ₹141.43 | -46.0% | DPS: ₹4.50, Target Yield: 3.5% |
INDTONER Intrinsic Value vs Market Price — All Valuation Models
Indian Toners & Developers fair value range ₹111–₹273 vs current market price ₹238.00 across 10 valuation models. Compare with Indian Toners & Developers value estimation to assess whether the stock is under or overvalued.
INDTONER Intrinsic Value Analysis — Undervalued or Overvalued?
Indian Toners & Developers median intrinsic value ₹181.94, current price ₹238.00 — Trading Above Calculated Value by 23.6%, margin of safety -30.8%.
What is the intrinsic value of INDTONER?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Indian Toners & Developers (INDTONER) is ₹181.94 (median value). With the current market price of ₹238.00, this represents a -23.6% variance from our estimated fair value.
The valuation range spans from ₹110.55 to ₹272.98, indicating ₹110.55 - ₹272.98.
Is INDTONER undervalued or overvalued?
Based on our multi-method analysis, Indian Toners & Developers (INDTONER) appears to be trading above calculated value by approximately 23.6%.
INDTONER Financial Health — Key Ratios vs Industry Benchmarks
Indian Toners & Developers financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 16.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.14 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 14.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 23.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.81x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
INDTONER Cash Flow Quality — Operating & Free Cash Flow
Indian Toners & Developers operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2022 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹19 Cr | ₹19 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹13 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2019 | ₹14 Cr | ₹13 Cr | Positive Free Cash Flow | 8/10 |
| March 2018 | ₹19 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |